MrsoMRSO Inc.5619東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Mrso do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

※ Operating cash flow is negative

Operating cash flow
-¥25.3M
Capex
¥498K
of revenue 0.0%
Free cash flow
-¥25.8M
Returned to shareholders
¥49.3M

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income-¥23M
Operating cash flow-¥25.3M
Cash vs. profit gap
-¥2.3M
CapEx intensity (capex ÷ revenue)
0.0%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow-¥25.3M
FY ending Dec 2022: ¥696.3M¥696.3MFY ending Dec 2023: ¥48.3M¥48.3MFY ending Dec 2024: -¥77.6M-¥77.6MFY ending Dec 2025: -¥25.3M-¥25.3MFY22FY23FY24FY25
Free cash flow-¥25.8M
FY ending Dec 2022: ¥695M¥695MFY ending Dec 2023: ¥43.1M¥43.1MFY ending Dec 2025: -¥25.8M-¥25.8MFY22FY23FY24FY25
Net income-¥23M
FY ending Dec 2022: ¥653.8M¥653.8MFY ending Dec 2023: ¥387.6M¥387.6MFY ending Dec 2024: ¥101M¥101MFY ending Dec 2025: -¥23M-¥23MFY22FY23FY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (3)
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2025/01/01-2025/12/31)

    ID S100XU722026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2024/01/01-2024/12/31)

    ID S100VI362025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2023/01/01-2023/12/31)

    ID S100T4CT2024-03-29Open

Extracted from XBRL: 42 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.